T · 9882.T
Yellow Hat Ltd.
- Sector
- Consumer Cyclical · Auto - Dealerships
- Headquarters
- Tokyo 103-0032
- Website
- yellowhat.jp
Price · as of 2025-03-31
$1,506.00
Market cap 149.43B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,579.42 | +4.88% |
| Intrinsic Value(DCF) | $878.21 | -41.69% |
| Graham-Dodd Method(GD) | $1,396.87 | -7.25% |
| Graham Formula(GF) | $1,595.48 | +5.94% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $138.26 | $306.41 | $0.00 | $980.70 | $765.20 |
| 2012 | $224.15 | $514.28 | $0.00 | $1,297.21 | $1,789.48 |
| 2013 | $328.59 | $1,100.48 | $4,033.94 | $1,447.17 | $2,802.96 |
| 2014 | $412.24 | $1,334.09 | $62.11 | $1,711.04 | $1,739.62 |
| 2015 | $430.95 | $1,308.73 | $0.00 | $1,557.22 | $1,090.37 |
| 2016 | $441.77 | $1,412.36 | $0.00 | $1,604.02 | $1,381.17 |
| 2017 | $515.53 | $1,562.83 | $0.00 | $1,639.20 | $1,331.45 |
| 2018 | $664.69 | $1,849.97 | $0.00 | $1,858.39 | $2,085.95 |
| 2019 | $606.36 | $1,929.78 | $0.00 | $1,988.81 | $1,444.49 |
| 2020 | $582.36 | $1,967.10 | $0.00 | $2,055.72 | $1,506.18 |
| 2021 | $812.78 | $2,425.22 | $0.00 | $2,128.43 | $2,250.69 |
| 2022 | $716.38 | $2,443.13 | $0.00 | $2,321.89 | $1,861.98 |
| 2023 | $848.18 | $2,647.28 | $0.00 | $2,565.73 | $1,745.29 |
| 2024 | $1,015.80 | $2,601.75 | $0.00 | $2,670.49 | $1,720.25 |
| 2025 | $1,476.89 | $1,579.42 | $494.02 | $1,396.87 | $1,595.48 |
AI valuation
Our deep-learning model estimates Yellow Hat Ltd.'s (9882.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,579.42
- Current price
- $1,506.00
- AI upside
- +4.88%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$878.21
-41.69% upside
Graham-Dodd
$1,396.87
-7.25% upside
Graham Formula
$1,595.48
+5.94% upside
About Yellow Hat Ltd.
Yellow Hat Ltd. operates a store network for the sale and installation of car goods and parts. The company offers tires and wheels; oil, AVC, and functional supplies related products; car refresh products; and careers, as well as body repair, GT parts installation, car maintenance and services. It also provides services, such as pit, vehicle inspection, sheet metal painting, body coating, oil change, tire, and point card services. As of March 31, 2020, the company operates 741 stores, such as 738 shops in Japan and 3 shops internationally. Yellow Hat Ltd. was incorporated in 1949 and is headquartered in Tokyo, Japan.
- CEO
- Akio Kimura
- Employees
- 3.78K
- Beta
- 0.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($878.21 ÷ $1,506.00) − 1 = -41.69% (DCF, example).